S.

No ID Student Name Total Fee Fee Due

1 1071 Ghulam Muhammad 23,000 9,200 Highlight cell with cond
2 1077 Iskander Mirza 28,000 5,000
3 1092 Chaudhury Mohammad Ali 22,000 12,000 Add Icon Set to fue due
4 1097 Chaudhry Fazal Ellahi 23,000 9,200
5 1084 Muhammad Rafiq Tarar 15,000 4,000 Less than 10,000
6 1110 Hussein Shaheed Suhrawardy 18,000 7,200 Between 10,001 and 20,0
7 1122 Muhammad Ali Bogra 25,000 8,000 More than 20,000
8 1167 Ibrahim Ismail Chundrigar 25,000 10,000
9 1227 Feroz Khan Noon 25,000 15,000
10 1257 Zulfikar Ali Bhutto 23,000 9,200
11 1152 Muhammad Khan Junejo 25,000 10,000
12 1212 Ghulam Ishaq Khan 27,000 20,000
13 1006 Benazir Bhutto 18,000 7,200
14 1032 Farooq Leghari 21,000 8,400
15 1045 Ghulam Mustafa Jatoi 17,000 2,000
16 1062 Balakh Sher Mazari 22,000 8,800
17 1019 Moeen Qureshi 22,000 6,000
18 1058 Malik Meraj Khalid 23,000 9,200
Highlight cell with conditional formatting as Dark Blue in the total fee with amount exceeding 22000

Add Icon Set to fue due as follow:

Less than 10,000

Between 10,001 and 20,000
More than 20,000
 Employee Name Date of Birth Date of Joining Salary
Moeen Qureshi 12-Jan-75 30-Nov-18 202,500
Malik Meraj Khalid 11-Aug-71 18-Feb-13 127,500
Shaukat Aziz 25-Aug-72 8-Jan-14 87,500
Wasim Sajjad 24-Mar-69 15-Aug-10 62,500
Mohammad Mian Soomro 8-Apr-50 8-Jun-20 132,500
Yousaf Raza Gillani 5-Nov-66 6-Sep-15 217,500
Raja Pervez Ashraf 20-Nov-67 26-Oct-13 222,500
Nawaz Sharif 18-Jun-64 8-May-19 120,000
Mamnoon Hussain 3-Jul-65 25-Apr-11 165,000
Arif Alvi 30-Jan-62 11-Apr-15 115,000
Shahid Khaqan Abbasi 14-Feb-63 7-Aug-21 192,500
Asif Ali Zardari 13-Sep-59 31-May-15 62,500
Imran Khan 27-Sep-60 21-Apr-13 102,500
Shehbaz Sharif 26-Apr-57 10-Sep-12 215,000
Ghulam Muhammad 11-May-58 12-Sep-16 115,000
Iskander Mirza 8-Dec-54 29-Jul-19 202,500
Chaudhury Mohammad Ali 23-Dec-55 25-Jun-14 127,500
Chaudhry Fazal Ellahi 29-Aug-65 17-Dec-10 110,000
Muhammad Rafiq Tarar 13-Sep-57 14-Sep-13 25,000
Hussein Shaheed Suhrawardy 21-May-58 5-Apr-14 132,500
Old Age Allowance Bonus
Instruction
Old Age Allowance
Rs. 100,000 to each employee having age of 60 o

Bonus
Experience Bonus
Less than 5 Years No Bonus
5 to 10 Years 50%
More than 10 Years 100%

- -
mployee having age of 60 or above

No Bonus
of salary
of salary
 Employee Name Employee ID Department Status
Jiorgia O'Brien 986WG1 Finance Old
Mr Humberto Monarres Rojo 108ERN HR New
Miss Rosie Gilling 3797VL Sales New
Miss Yujie Zhang 629K51 Sales New
Miss Ayman Suleiman 374ZEJ Finance Old
Miss Sara Hussain 777JXD Sales New
Mr Christopher Kankam 623X1Q Sales Old
Mr Junyue Fan 6780L8 Finance New
Miss Isabel Drakeford 866K51 HR New
Miss Isabel Drakeford 929K51 Sales Old
Miss Kate Parr 884V14 Sales Old
Ms Nethravathi Sureshbabu 155ERP Finance New
Miss Harnoor Sidhu 6460PZ Sales New
Miss Hope Wilson 815YYL Sales Old
Miss Martine Cassidy 6125RJ Finance New
Mr Humberto Monarres Rojo 624WG1 HR Old
Miss Rosie Gilling 163ERN Sales New
Miss Yujie Zhang 8837VL Sales New
Miss Ayman Suleiman 816K51 Finance New
Miss Sara Hussain 307ZEJ Sales Old
Mr Christopher Kankam 519JXD Sales New
Mr Junyue Fan 328X1Q Finance Old
Miss Isabel Drakeford 3650L8 HR New
Miss Isabel Drakeford 579K51 Sales New
Miss Kate Parr 973K51 Sales Old
Ms Nethravathi Sureshbabu 304V14 Finance Old
Miss Harnoor Sidhu 884ERP Sales New
Miss Hope Wilson 4040PZ Sales New
Hope Wilson 992YYL Finance Old
Martine Cassidy 1355RJ HR New
Jiorgia O'Brien 239WG1 Sales Old
Mr Humberto Monarres Rojo 190ERN Sales New
Miss Rosie Gilling 1937VL Finance New
Miss Yujie Zhang 501K51 Sales New
Miss Ayman Suleiman 495ZEJ Sales Old
Miss Sara Hussain 878JXD Finance New
Mr Christopher Kankam 375X1Q HR Old
Mr Junyue Fan 6000L8 Sales New
Miss Isabel Drakeford 914K51 Sales New
Miss Isabel Drakeford 384K51 Finance Old
Miss Kate Parr 819V14 Sales Old
Ms Nethravathi Sureshbabu 527ERP Sales New
 Miss Harnoor Sidhu 2370PZ Finance New
Miss Hope Wilson 405YYL HR Old
Miss Martine Cassidy 4875RJ Sales New
Mr Humberto Monarres Rojo 704WG1 Sales Old
Miss Rosie Gilling 233ERN Finance New
Miss Yujie Zhang 6597VL Sales New
Miss Ayman Suleiman 116K51 Sales New
Miss Sara Hussain 573ZEJ Finance Old
Mr Christopher Kankam 767JXD HR New
Mr Junyue Fan 212X1Q Sales Old
Miss Isabel Drakeford 1590L8 Sales New
Miss Kate Parr 264K51 Finance Old
Ms Nethravathi Sureshbabu 967V14 Sales Old
Miss Harnoor Sidhu 997ERP Sales New
Miss Hope Wilson 9110PZ Finance New
Hope Wilson 199YYL HR Old
Martine Cassidy 2505RJ Sales New
Jiorgia O'Brien 518WG1 Sales Old
Mr Humberto Monarres Rojo 185ERN Finance New
Miss Rosie Gilling 1697VL Sales New
Miss Yujie Zhang 316K51 Sales New
Miss Ayman Suleiman 846ZEJ Finance Old
Miss Sara Hussain 275JXD HR New
Mr Christopher Kankam 637X1Q Sales Old
Mr Junyue Fan 5430L8 Sales New
Miss Isabel Drakeford 128K51 Finance New
Miss Isabel Drakeford 804K51 Sales Old
Miss Kate Parr 576V14 Sales Old
Ms Nethravathi Sureshbabu 449ERP Finance New
Miss Harnoor Sidhu 7930PZ HR New
Miss Hope Wilson 640YYL Sales Old
Miss Martine Cassidy 7325RJ Sales New
Mr Humberto Monarres Rojo 607WG1 Finance Old
Miss Rosie Gilling 360ERN Sales New
Miss Yujie Zhang 3547VL Sales New
Miss Ayman Suleiman 522K51 Finance New
Miss Sara Hussain 713ZEJ HR Old
Mr Christopher Kankam 648JXD Sales New
Mr Junyue Fan 158X1Q Sales Old
Miss Isabel Drakeford 6960L8 Finance New
Miss Isabel Drakeford 939K51 Sales New
Miss Kate Parr 612K51 Sales Old
Ms Nethravathi Sureshbabu 122V14 Finance Old
Miss Harnoor Sidhu 234ERP HR New
Miss Hope Wilson 4280PZ Sales New
 Hope Wilson 723YYL Sales Old
Jiorgia O'Brien 145WG1 Finance Old
Mr Humberto Monarres Rojo 748ERN Sales New
Miss Rosie Gilling 1537VL Sales New
Miss Yujie Zhang 991K51 Finance New
Miss Ayman Suleiman 614ZEJ HR Old
Miss Sara Hussain 182JXD Sales New
Mr Christopher Kankam 936X1Q Sales Old
Mr Junyue Fan 4400L8 Finance New
Miss Isabel Drakeford 454K51 Sales New
Miss Isabel Drakeford 242K51 Sales Old
Miss Kate Parr 583V14 Finance Old
Ms Nethravathi Sureshbabu 263ERP HR New
Miss Harnoor Sidhu 1600PZ Sales New
Miss Hope Wilson 310YYL Sales Old
Miss Martine Cassidy 1265RJ Finance New
Mr Humberto Monarres Rojo 209WG1 Sales Old
Miss Rosie Gilling 352ERN Sales New
Miss Yujie Zhang 6387VL Finance New
Miss Ayman Suleiman 191K51 HR New
Miss Sara Hussain 574ZEJ Sales Old
Mr Christopher Kankam 122JXD Sales New
Mr Junyue Fan 198X1Q Finance Old
Miss Isabel Drakeford 9300L8 Sales New
Miss Isabel Drakeford 292K51 Sales New
Miss Kate Parr 650K51 Finance Old
Ms Nethravathi Sureshbabu 759V14 HR Old
Miss Harnoor Sidhu 286ERP Sales New
Miss Hope Wilson 5260PZ Sales New
Hope Wilson 955YYL Finance Old
Jiorgia O'Brien 570WG1 Sales Old
Mr Humberto Monarres Rojo 416ERN Sales New
Miss Rosie Gilling 2707VL Finance New
Miss Yujie Zhang 766K51 HR New
Miss Ayman Suleiman 197ZEJ Sales Old
Miss Sara Hussain 838JXD Sales New
Mr Christopher Kankam 184X1Q Finance Old
Mr Junyue Fan 8520L8 Sales New
Miss Isabel Drakeford 595K51 Sales New
Miss Isabel Drakeford 183K51 Finance Old
Miss Kate Parr 921V14 HR Old
Ms Nethravathi Sureshbabu 173ERP Sales New
Miss Harnoor Sidhu 5320PZ Sales New
Miss Hope Wilson 260YYL Finance Old
Miss Martine Cassidy 5045RJ Sales New
Mr Humberto Monarres Rojo 170WG1 Sales Old
Miss Rosie Gilling 134ERN Finance New
Miss Yujie Zhang 4107VL HR New
Miss Ayman Suleiman 575K51 Sales New
Miss Sara Hussain 215ZEJ Sales Old
Mr Christopher Kankam 390JXD Finance New
Mr Junyue Fan 127X1Q Sales Old
Miss Isabel Drakeford 5040L8 Sales New
Miss Isabel Drakeford 920K51 Finance New
Miss Kate Parr 564K51 HR Old
Ms Nethravathi Sureshbabu 963V14 Sales Old
Miss Harnoor Sidhu 655ERP Sales New
Miss Hope Wilson 9600PZ Finance New
Hope Wilson 629YYL Sales Old
Jiorgia O'Brien 305WG1 Sales Old
Mr Humberto Monarres Rojo 176ERN Finance New
Miss Rosie Gilling 1107VL HR New
Miss Yujie Zhang 464K51 Sales New
Miss Ayman Suleiman 159ZEJ Sales Old
Miss Sara Hussain 583JXD Finance New
Mr Christopher Kankam 764X1Q Sales Old
Mr Junyue Fan 1630L8 Sales New
Miss Isabel Drakeford 689K51 Finance New
Miss Isabel Drakeford 752K51 HR Old
Miss Kate Parr 577V14 Sales Old
Ms Nethravathi Sureshbabu 172ERP Sales New
Miss Harnoor Sidhu 3650PZ Finance New
Miss Hope Wilson 171YYL Sales Old
Miss Martine Cassidy 9435RJ Sales New
Mr Humberto Monarres Rojo 702WG1 Finance Old
Miss Rosie Gilling 783ERN HR New
Miss Yujie Zhang 4997VL Sales New
Miss Ayman Suleiman 919K51 Sales New
Miss Sara Hussain 136ZEJ Finance Old
Mr Christopher Kankam 333JXD Sales New
Mr Junyue Fan 931X1Q Sales Old
Miss Isabel Drakeford 9620L8 Finance New
Miss Isabel Drakeford 835K51 HR New
Miss Kate Parr 772K51 Sales Old
Ms Nethravathi Sureshbabu 135V14 Sales Old
Miss Harnoor Sidhu 150ERP Finance New
Miss Hope Wilson 8840PZ Sales New
Hope Wilson 355YYL Sales Old
Jiorgia O'Brien 193WG1 Finance Old
Mr Humberto Monarres Rojo 538ERN HR New
 Miss Rosie Gilling 8967VL Sales New
Miss Yujie Zhang 917K51 Sales New
Miss Ayman Suleiman 457ZEJ Finance Old
Miss Sara Hussain 633JXD Sales New
Mr Christopher Kankam 199X1Q Sales Old
Mr Junyue Fan 7830L8 Finance New
Miss Isabel Drakeford 600K51 HR New
Miss Isabel Drakeford 871K51 Sales Old
Miss Kate Parr 640V14 Sales Old
Ms Nethravathi Sureshbabu 776ERP Finance New
Miss Harnoor Sidhu 9130PZ Sales New
Miss Hope Wilson 829YYL Sales Old
Miss Martine Cassidy 9015RJ Finance New
Mr Humberto Monarres Rojo 975WG1 HR Old
Miss Rosie Gilling 977ERN Sales New
Miss Yujie Zhang 2107VL Sales New
Miss Ayman Suleiman 941K51 Finance New
Miss Sara Hussain 633ZEJ Sales Old
Mr Christopher Kankam 645JXD Sales New
Mr Junyue Fan 411X1Q Finance Old
Miss Isabel Drakeford 6160L8 HR New
Miss Isabel Drakeford 165K51 Sales New
Miss Kate Parr 504K51 Sales Old
Ms Nethravathi Sureshbabu 231V14 Finance Old
Miss Harnoor Sidhu 423ERP Sales New
Miss Hope Wilson 6420PZ Sales New
Hope Wilson 916YYL Finance Old
Martine Cassidy 8865RJ HR New
Salary Note: Use Name Ranges for all Formulae
405,000 Number of Employees
255,000 Finance Old
175,000 New
125,000 Total
265,000
435,000
445,000 Salary of the following Employee IDs is Required: (Write "Not Foun
240,000
330,000 Employee ID
230,000 815YYL
385,000 163ERN
125,000 3650L8
205,000 871K50
430,000 640V14
230,000 776ERP
405,000 328X1Q
255,000 3650L1
220,000 579K51
50,000 973K51
265,000
435,000
445,000
240,000
330,000
365,000
235,000
390,000
205,000
430,000
230,000
405,000
255,000
175,000
125,000
265,000
435,000
445,000
240,000
330,000
230,000
385,000
125,000
205,000
430,000
230,000
405,000
255,000
220,000
50,000
265,000
435,000
445,000
240,000
365,000
235,000
390,000
205,000
430,000
230,000
405,000
255,000
175,000
125,000
265,000
435,000
445,000
240,000
330,000
230,000
385,000
125,000
205,000
430,000
230,000
405,000
255,000
220,000
50,000
265,000
435,000
445,000
240,000
330,000
365,000
235,000
390,000
205,000
430,000
405,000
255,000
175,000
125,000
265,000
435,000
445,000
240,000
330,000
230,000
385,000
125,000
205,000
430,000
230,000
405,000
255,000
220,000
50,000
265,000
435,000
445,000
240,000
330,000
365,000
235,000
390,000
205,000
430,000
405,000
255,000
175,000
125,000
265,000
435,000
445,000
240,000
330,000
230,000
385,000
125,000
205,000
430,000
230,000
405,000
255,000
220,000
50,000
265,000
435,000
445,000
240,000
330,000
365,000
235,000
390,000
205,000
430,000
405,000
255,000
175,000
125,000
265,000
435,000
445,000
240,000
330,000
230,000
385,000
125,000
205,000
430,000
230,000
405,000
255,000
220,000
50,000
265,000
435,000
445,000
240,000
330,000
365,000
235,000
390,000
205,000
430,000
405,000
255,000
175,000
125,000
265,000
435,000
445,000
240,000
330,000
230,000
385,000
125,000
205,000
430,000
230,000
405,000
255,000
220,000
50,000
265,000
435,000
445,000
240,000
330,000
365,000
235,000
390,000
205,000
430,000
230,000
 Total Salary

s is Required: (Write "Not Found" where not found)

Salary
Profit & Loss Account

Particulars Year 0 Year 1 Year 2 Year 3

Cash Inflows 2,420,000 2,855,600 3,369,608
Cash Outflows (7,500,000) (1,254,000) (1,341,780) (1,435,705)

NPV

IRR

Calculate IRR and NPV with 6% Rate.

Year 4 Year 5
3,976,137 4,691,842
(1,536,204) (1,643,738)
Profit & Loss Account

Particulars 2018 2019 2020 2021

Revenue $ 712,691 $ 760,149 $ 1,093,463 $ 706,608
Cost of Sales $ 485,846 $ 598,018 $ 633,881 $ 652,137
Gross Profit $ 226,845 $ 162,131 $ 459,582 $ 54,471
Operating expneses
General & Administrative Expenses $ 94,942 $ 111,882 $ 82,183 $ 115,816
Sales & Marketing Expenses $ 27,369 $ 13,989 $ 18,018 $ 9,162
Finance Cost $ 6,500 $ 6,500 $ 6,500 $ 6,500

Net Profit $ 125,403 $ 43,749 $ 370,899 $ (67,845)

 2022
$ 1,241,743 Draw a Bar chart or Column Chart for comparison of Gross profit and Net Profit ov

$ 659,229
$ 582,514 Draw a Pie chart or Doughnut chart for the composition of All cost for year 2018

$ 104,026
$ 9,791
$ 6,500

$ 471,988
oss profit and Net Profit over the years

of All cost for year 2018